ACTIVEcondovia mls

31 Woodcliff Road, Unit 2

Shell Knob, MO, 65747

1 bd1 ba502 sqftBuilt 1999

Listing courtesy of Green Mountain Realty, Inc. · (417) 858-2111 · MLS# SOM60305958

List price

$223,900

$446/sqft

Listing description

This charming cabin with stunning lake views creates the perfect getaway! Discover your dream retreat in this completely remodeled cabin, perfectly positioned to offer breathtaking panoramic views of the lake. This turn-key home boasts an array of high-end features, including elegant granite countertops, warm knotty alder cabinets, and impressive vaulted and beamed ceilings. The luxury vinyl plank flooring ensures durability and ease of maintenance.Step inside to find all-new bedding, furnishings, linens, and decor, making your transition seamless. This property is ready for you to relax and enjoy from day one.As part of a well-maintained community, you'll have access to fantastic amenities, including an outdoor pool, community pavilion, and cozy firepit - ideal for creating lasting memories with family and friends. For added convenience, laundry access is also available, and the association takes care of grounds maintenance and lawn care, allowing you to focus on what truly matters: unwinding and enjoying your time off.THIRD PARTY BOAT SLIPS ARE AVAILABLE FOR LEASE AT NEARBY CAMPBELL POINT MARINA! Don't miss this opportunity to own a piece of paradise!

Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Monthly cash flow

-$677

Cap rate

2.8%

Cash-on-cash

-18.1%

DSCR

0.43

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$25,229

Stays / year58

Property tax($706)

Insurance($1,120)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($2,500)

Management($5,046)

Maintenance reserve($1,261)

Cleaning($5,256)

Lodging / tourism tax($1,009)

Total operating expenses($19,058)

Net operating income$6,171

Down payment$44,780

Loan amount$179,120

Monthly payment (P&I)$1,191.69

Annual debt service($14,300)

Annual cash flow-$8,129

Break-even occupancy78.8%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.